[PJDEV] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PJDEV] PJ DEVELOPMENT HOLDINGS BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 10.83%
YoY- 21.67%
Quarter Report
Latest QR
Upcoming QR
PJDEV's Result
PJDEV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 430,324 409,856 386,445 381,306 382,324 354,296 325,846 20.35%
PBT 16,032 36,172 35,373 33,120 28,404 29,023 21,182 -16.93%
Tax -4,492 -8,603 -11,049 -10,018 -7,560 -9,519 -6,060 -18.07%
NP 11,540 27,569 24,324 23,102 20,844 19,504 15,122 -16.47%
-
NP to SH 12,032 27,569 24,324 23,102 20,844 19,504 15,122 -14.12%
-
Tax Rate 28.02% 23.78% 31.24% 30.25% 26.62% 32.80% 28.61% -
Total Cost 418,784 382,287 362,121 358,204 361,480 334,792 310,724 21.99%
-
Net Worth 455,757 699,403 730,221 730,680 738,225 702,279 730,580 -26.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 455,757 699,403 730,221 730,680 738,225 702,279 730,580 -26.96%
NOSH 455,757 456,440 456,074 456,561 457,105 455,818 456,612 -0.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.68% 6.73% 6.29% 6.06% 5.45% 5.51% 4.64% -
ROE 2.64% 3.94% 3.33% 3.16% 2.82% 2.78% 2.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 94.42 89.79 84.73 83.52 83.64 77.73 71.36 20.50%
EPS 2.52 6.04 5.33 5.06 4.56 4.28 3.31 -16.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5323 1.6011 1.6004 1.615 1.5407 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 456,115
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 80.89 77.04 72.64 71.67 71.87 66.60 61.25 20.35%
EPS 2.26 5.18 4.57 4.34 3.92 3.67 2.84 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8567 1.3147 1.3726 1.3735 1.3876 1.3201 1.3733 -26.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.39 0.42 0.51 0.41 0.40 0.51 -
P/RPS 0.42 0.43 0.50 0.61 0.49 0.51 0.71 -29.50%
P/EPS 15.15 6.46 7.87 10.08 8.99 9.35 15.40 -1.08%
EY 6.60 15.49 12.70 9.92 11.12 10.70 6.49 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.26 0.32 0.25 0.26 0.32 16.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 26/08/05 25/05/05 23/02/05 24/11/04 25/08/04 26/05/04 -
Price 0.40 0.40 0.39 0.47 0.50 0.39 0.41 -
P/RPS 0.42 0.45 0.46 0.56 0.60 0.50 0.57 -18.40%
P/EPS 15.15 6.62 7.31 9.29 10.96 9.11 12.38 14.39%
EY 6.60 15.10 13.68 10.77 9.12 10.97 8.08 -12.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.24 0.29 0.31 0.25 0.26 33.23%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment